[E&O] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 97.68%
YoY- 573.37%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 171,487 519,219 381,597 236,429 192,837 499,917 190,959 -6.93%
PBT 45,387 91,618 45,358 32,344 23,362 44,641 23,892 53.56%
Tax -7,862 13,088 9,016 3,079 -7,239 -22,598 -6,782 10.38%
NP 37,525 104,706 54,374 35,423 16,123 22,043 17,110 69.04%
-
NP to SH 15,237 61,178 30,234 20,053 10,144 22,043 11,714 19.21%
-
Tax Rate 17.32% -14.29% -19.88% -9.52% 30.99% 50.62% 28.39% -
Total Cost 133,962 414,513 327,223 201,006 176,714 477,874 173,849 -15.98%
-
Net Worth 743,893 585,616 600,828 531,205 577,611 554,959 541,496 23.65%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 16,613 - - - - - -
Div Payout % - 27.16% - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 743,893 585,616 600,828 531,205 577,611 554,959 541,496 23.65%
NOSH 513,030 415,330 385,146 332,003 238,682 221,983 221,018 75.58%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 21.88% 20.17% 14.25% 14.98% 8.36% 4.41% 8.96% -
ROE 2.05% 10.45% 5.03% 3.77% 1.76% 3.97% 2.16% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 33.43 125.01 99.08 71.21 80.79 225.20 86.40 -46.99%
EPS 2.97 14.74 7.85 6.04 4.25 9.93 5.30 -32.10%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.41 1.56 1.60 2.42 2.50 2.45 -29.57%
Adjusted Per Share Value based on latest NOSH - 332,516
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.15 24.67 18.13 11.23 9.16 23.75 9.07 -6.90%
EPS 0.72 2.91 1.44 0.95 0.48 1.05 0.56 18.29%
DPS 0.00 0.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3534 0.2782 0.2854 0.2524 0.2744 0.2636 0.2572 23.66%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.00 2.17 1.91 1.06 1.10 0.94 1.01 -
P/RPS 8.97 1.74 1.93 1.49 1.36 0.42 1.17 290.26%
P/EPS 101.01 14.73 24.33 17.55 25.88 9.47 19.06 204.89%
EY 0.99 6.79 4.11 5.70 3.86 10.56 5.25 -67.21%
DY 0.00 1.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.54 1.22 0.66 0.45 0.38 0.41 195.17%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 27/02/07 29/11/06 28/08/06 29/05/06 24/02/06 -
Price 2.59 3.00 2.10 1.39 0.93 1.33 1.00 -
P/RPS 7.75 2.40 2.12 1.95 1.15 0.59 1.16 255.96%
P/EPS 87.21 20.37 26.75 23.01 21.88 13.39 18.87 178.23%
EY 1.15 4.91 3.74 4.35 4.57 7.47 5.30 -63.99%
DY 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.13 1.35 0.87 0.38 0.53 0.41 167.84%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment